UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    Form 10-Q
                Quarterly Report Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934


For Quarter Ended    June 30, 2004
                     -------------

Commission File Number    0-10436
                          -------

                              L. B. Foster Company
                              --------------------
             (Exact name of Registrant as specified in its charter)

               Pennsylvania                           25-1324733
               ------------                           ----------
        (State of Incorporation)         (I. R. S. Employer Identification No.)

        415 Holiday Drive, Pittsburgh, Pennsylvania         15220
        -------------------------------------------         -----
          (Address of principal executive offices)       (Zip Code)

                                 (412) 928-3417
                                 --------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days.

                       Yes  [X]              No [  ]

Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Act).      Yes [  ]           No [X]

Indicate  the  number of shares of each of the  registrant's  classes  of common
stock as of the latest practicable date.

    Class                                        Outstanding at August 2, 2004
    -----                                        -----------------------------

 Common Stock, Par Value $.01                          10,014,770 Shares





                      L.B. FOSTER COMPANY AND SUBSIDIARIES


                                      INDEX
                                      -----


PART I.  Financial Information                                      Page
- ------------------------------                                      ----

  Item 1.  Financial Statements:

           Condensed Consolidated Balance Sheets                      3

           Condensed Consolidated Statements of Operations            4

           Condensed Consolidated Statements of Cash Flows            5

           Notes to Condensed Consolidated
            Financial Statements                                      6

  Item 2.  Management's Discussion and Analysis of
           Financial Condition and Results of Operations             13

  Item 3.  Quantitative and Qualitative Disclosures
           about Market Risk                                         21

  Item 4.  Controls and Procedures                                   21


PART II.  Other Information
- ---------------------------

  Item 1.  Legal Proceedings                                         21

  Item 4.  Results of Votes of Security Holders                      21

  Item 6.  Exhibits and Reports on Form 8-K                          22


Signature                                                            25

  3

                      L. B. FOSTER COMPANY AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)

                                                 June 30,          December 31,
                                                  2004                 2003
                                              --------------      --------------
ASSETS                                         (Unaudited)
Current Assets:
  Cash and cash equivalents                       $  2,723            $  4,134
  Accounts and notes receivable:
    Trade                                           46,043              34,668
    Other                                              345                 105
                                              --------------      --------------
                                                    46,388              34,773
  Inventories                                       37,330              36,894
  Current deferred tax assets                        1,413               1,413
  Other current assets                               1,142                 877
  Property held for resale                               -                 446
                                              --------------      --------------
Total Current Assets                                88,996              78,537
                                              --------------      --------------

Property, Plant & Equipment - At Cost               70,832              70,814
Less Accumulated Depreciation                      (38,902)            (37,679)
                                              --------------      --------------
                                                    31,930              33,135
                                              --------------      --------------
Other Assets:
  Goodwill                                             350                 350
  Other intangibles - net                              508                 585
  Investments                                       14,202              13,707
  Deferred tax assets                                4,073               4,095
  Other assets                                         418                 750
                                              --------------      --------------
Total Other Assets                                  19,551              19,487
                                              --------------      --------------
TOTAL ASSETS                                     $ 140,477           $ 131,159
                                              ==============      ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Current maturities of long-term debt             $   481             $   611
  Accounts payable - trade                          27,783              23,874
  Accrued payroll and employee benefits              3,271               2,909
  Current deferred tax liabilities                   1,749               1,749
  Other accrued liabilities                          2,756               2,550
                                              --------------      --------------
Total Current Liabilities                           36,040              31,693
                                              --------------      --------------

Long-Term Borrowings                                21,000              17,000
                                              --------------      --------------
Other Long-Term Debt                                 3,623               3,858
                                              --------------      --------------
Deferred Tax Liabilities                             3,653               3,653
                                              --------------      --------------
Other Long-Term Liabilites                           3,070               4,411
                                              --------------      --------------

STOCKHOLDERS' EQUITY:
  Common stock                                         102                 102
  Paid-in capital                                   35,030              35,018
  Retained earnings                                 39,581              38,399
  Treasury stock                                      (985)             (2,304)
  Accumulated other comprehensive loss                (637)               (671)
                                              --------------      --------------
Total Stockholders' Equity                          73,091              70,544
                                              --------------      --------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY       $ 140,477           $ 131,159
                                              ==============      ==============

See Notes to Condensed Consolidated Financial Statements.

  4



                      L. B. FOSTER COMPANY AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (In Thousands, Except Per Share Amounts)

                                                              Three Months                           Six Months
                                                                 Ended                                 Ended
                                                                June 30,                              June 30,
                                                     --------------------------------      --------------------------------
                                                          2004             2003                 2004             2003
                                                     --------------------------------      --------------------------------
                                                               (Unaudited)                           (Unaudited)

                                                                                                     
Net Sales                                                 $  76,827        $  75,796            $ 142,279        $ 135,315
Cost of Goods Sold                                           67,494           66,600              126,964          119,186
                                                     ---------------   --------------      ---------------   --------------
Gross Profit                                                  9,333            9,196               15,315           16,129

Selling and Administrative Expenses                           7,054            6,830               13,455           13,397
Interest Expense                                                469              578                  932            1,157
Other Income                                                   (350)             (54)              (1,044)            (374)
                                                     ---------------   --------------      ---------------   --------------
                                                              7,173            7,354               13,343           14,180
                                                     ---------------   --------------      ---------------   --------------

Income From Continuing Operations Before
  Income Taxes                                                2,160            1,842                1,972            1,949

Income Taxes                                                    865              719                  790              762
                                                     ---------------   --------------      ---------------   --------------

Income From Continuing Operations                             1,295            1,123                1,182            1,187

Discontinued Operations:
Loss From Operations of Foster Technologies                       -              (60)                   -             (440)
Income Tax Benefit                                                -              (23)                   -             (173)
                                                     ---------------   --------------      ---------------   --------------
Loss on Discontinued Operations                                   -              (37)                   -             (267)
                                                     ---------------   --------------      ---------------   --------------

Net Income                                                $   1,295        $   1,086            $   1,182         $    920
                                                     ===============   ==============      ===============   ==============

Basic & Diluted Earnings (Loss) Per Common Share:
  From Continuing Operations                               $   0.13         $   0.12             $   0.12         $   0.12
  From Discontinued Operations, Net of Tax                        -                -                    -            (0.03)
                                                     ---------------   --------------      ---------------   --------------
Basic & Diluted Earnings Per Common Share                  $   0.13         $   0.11             $   0.12         $   0.10
                                                     ===============   ==============      ===============   ==============

<FN>
See Notes to Condensed Consolidated Financial Statements.
</FN>

  5



                      L. B. FOSTER COMPANY AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In Thousands)

                                                                                      Six Months
                                                                                    Ended June 30,
                                                                                2004              2003
                                                                            -------------     -------------
                                                                                      (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:

                                                                                             
Income from continuing operations                                                $ 1,182           $ 1,187
Adjustments to reconcile net income to net cash (used) provided
  by operating activities:
    Depreciation and amortization                                                  2,595             2,597
    (Gain) loss on sale of property, plant and equipment                            (308)                6
    Unrealized (gain) loss on derivative mark-to-market                             (374)              110
Change in operating assets and liabilities:
    Accounts receivable                                                          (11,615)           (4,831)
    Inventories                                                                     (436)           (7,765)
    Other current assets                                                            (265)             (426)
    Other noncurrent assets                                                         (163)             (347)
    Accounts payable - trade                                                       3,909            10,260
    Accrued payroll and employee benefits                                            362               189
    Other current liabilities                                                        580               786
    Other liabilities                                                             (1,285)              145
                                                                            -------------     -------------
  Net Cash (Used) Provided by Operating Activities                                (5,818)            1,911
                                                                            -------------     -------------
  Net Cash Provided by Discontinued Operations                                         -               245
                                                                            -------------     -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Proceeds from sale of property, plant and equipment                              982                 2
    Capital expenditures on property, plant and equipment                         (1,541)           (1,281)
                                                                            -------------     -------------
  Net Cash Used by Investing Activities                                             (559)           (1,279)
                                                                            -------------     -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds (repayments) of revolving credit agreement borrowings                 4,000            (2,000)
    Exercise of stock options and stock awards                                     1,331               246
    Repayments of long-term debt                                                    (365)             (457)
                                                                            -------------     -------------
  Net Cash Provided (Used) by Financing Activities                                 4,966            (2,211)
                                                                            -------------     -------------

Net Decrease in Cash and Cash Equivalents                                         (1,411)           (1,334)

Cash and Cash Equivalents at Beginning of Period                                   4,134             3,653
                                                                            -------------     -------------
Cash and Cash Equivalents at End of Period                                       $ 2,723           $ 2,319
                                                                            =============     =============

Supplemental Disclosure of Cash Flow Information:

    Interest Paid                                                                 $  827           $ 1,071
                                                                            =============     =============
    Income Taxes Paid                                                             $  173           $   260
                                                                            =============     =============
<FN>
During the first six months of 2004 the  Company  did not  finance  any  capital
expenditures  through  the  execution  of capital  leases.  During the first six
months of 2003, the Company financed  $158,000 of capital  expenditures  through
the execution of capital leases.

See Notes to Condensed Consolidated Financial Statements.
</FN>

  6

                      L. B. FOSTER COMPANY AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1. FINANCIAL STATEMENTS
- -----------------------

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Article 10 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements.   In  the  opinion  of  management,   all  estimates  and
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included.  However, actual results could differ from
those  estimates.  The  results  of  operations  for  interim  periods  are  not
necessarily  indicative  of the results  that may be expected for the year ended
December 31, 2004. Amounts included in the balance sheet as of December 31, 2003
were derived from our audited balance sheet. For further  information,  refer to
the  consolidated  financial  statements and footnotes  thereto  included in the
Company's annual report on Form 10-K for the year ended December 31, 2003.


2. ACCOUNTING PRINCIPLES
- ------------------------

In December 2003, the FASB issued Statement of Financial Accounting Standard No.
132  (Revised  2003)  -  "Employers'   Disclosures   about  Pensions  and  Other
Post-retirement  Benefits" (SFAS 132R),  that replaces  existing FASB disclosure
requirements  for pensions and other  post-retirement  benefit plans.  SFAS 132R
requires  companies to provide more  complete  details  about their plan assets,
benefit obligations,  cash flows, benefit costs and other relevant  information.
In addition to expanded disclosures, the standard improves information available
to investors in interim financial statements. With certain exceptions, SFAS 132R
was effective  for fiscal years ending after  December 31, 2003 and for quarters
beginning  after December 31, 2003.  See Note 6 for the  additional  disclosures
required by SFAS 132R.

Stock-based compensation
- ------------------------

The Company has adopted the  disclosure  provisions  of  Statement  of Financial
Accounting  Standards No. 123,  "Accounting for Stock-Based  Compensation" (SFAS
123),  and applies the  intrinsic  value method of Accounting  Principles  Board
Opinion No. 25,  "Accounting for Stock Issued to Employees" (APB 25) and related
interpretations  in  accounting  for its stock  option  plans.  Accordingly,  no
compensation expense has been recognized.

The  following  table  illustrates  the  effect  on the  Company's  income  from
continuing  operations and earnings per share had  compensation  expense for the
Company's stock option plans been applied using the method required by SFAS 123.




                                                                             Three Months Ended             Six Months Ended
                                                                                   June 30,                     June 30,
In thousands, except per share amounts                                        2004           2003           2004        2003
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Income from continuing operations, as reported                              $1,295         $1,123         $1,182      $1,187
Add:  Stock-based employee compensation expense included in
  reported net income, net of related tax effects                                -              -              -           -
Deduct:  Total stock-based employee compensation expense
  determined under fair value method for all awards, net
  of related tax effects                                                        45             79             96         141
- -----------------------------------------------------------------------------------------------------------------------------
Pro forma income from continuing operations                                 $1,250         $1,044         $1,086      $1,046
=============================================================================================================================

Earnings per share from continuing operations:
  Basic, as reported                                                         $0.13          $0.12          $0.12       $0.12
  Basic, pro forma                                                           $0.13          $0.11          $0.11       $0.11
  Diluted, as reported                                                       $0.13          $0.12          $0.12       $0.12
  Diluted, pro forma                                                         $0.12          $0.11          $0.11       $0.11
=============================================================================================================================


  7

Pro forma  information  regarding  net income and earnings per share for options
granted has been  determined  as if the Company had  accounted  for its employee
stock  options  under the fair value method of Statement No. 123. The fair value
of stock  options  used to compute pro forma net income and  earnings  per share
disclosures is the estimated present value at grant date using the Black-Scholes
option-pricing  model.  There were no stock options  granted to employees in the
first or second quarter of 2004. The following weighted-average assumptions were
used for  grants in the  second  quarter of 2003:  risk-free  interest  rates of
3.56%;  dividend yield of 0.0%;  volatility factors of the expected market price
of the Company's  Common stock of .32; and a  weighted-average  expected life of
the option of ten years. The weighted-average  fair value of the options granted
in the second quarter of 2003 was $2.11.


3. ACCOUNTS RECEIVABLE
- ----------------------

Credit is extended on an evaluation of the customer's  financial  condition and,
generally, collateral is not required. Credit terms are consistent with industry
standards and practices. Trade accounts receivable at June 30, 2004 and December
31, 2003 have been reduced by an allowance  for doubtful  accounts of ($960,000)
and ($827,000),  respectively. Bad debt expense was $133,000 and $85,000 for the
six-month periods ended June 30, 2004 and 2003, respectively.


4. INVENTORIES
- --------------

Inventories of the Company at June 30, 2004 and December 31, 2003 are summarized
as follows in thousands:

                                            June 30,               December 31,
                                              2004                     2003
- --------------------------------------------------------------------------------

Finished goods                            $  19,375                $  20,216
Work-in-process                               8,012                    7,379
Raw materials                                11,897                   11,133
- --------------------------------------------------------------------------------

Total inventories at current costs           39,284                   38,728
(Less):
LIFO reserve                                (1,354)                  (1,234)
Inventory valuation reserve                   (600)                    (600)
- --------------------------------------------------------------------------------
                                          $  37,330                $  36,894
================================================================================

Inventories  of the  Company  are  generally  valued  at the  lower of  last-in,
first-out (LIFO) cost or market.  Other inventories of the Company are valued at
average  cost or market,  whichever is lower.  An actual  valuation of inventory
under the LIFO  method  can be made  only at the end of each  year  based on the
inventory levels and costs at that time. Accordingly,  interim LIFO calculations
must necessarily be based on management's  estimates of expected year-end levels
and costs.


5. PROPERTY HELD FOR RESALE
- ---------------------------

In August 2003, the Company  reached an agreement to sell,  modify,  and install
the  Company's  former  Newport,  KY pipe coating  machinery  and  equipment and
reclassified  these  assets as "held for  resale".  During the first  quarter of
2004,  the Company  recognized a $493,000  gain on net proceeds of $939,000 from
the sale of these assets.

  8

6. RETIREMENT PLANS
- -------------------

Substantially  all of the Company's  hourly paid employees are covered by one of
the Company's  noncontributory,  defined benefit plans and defined  contribution
plans.  Substantially all of the Company's  salaried  employees are covered by a
defined contribution plan established by the Company.

The Company's  funding  policy for defined  benefit  plans is to contribute  the
minimum  required by the Employee  Retirement  Income  Security Act of 1974. Net
periodic  pension  costs for the three months and six months ended June 30, 2004
and 2003 are as follows:

                                   Three Months Ended          Six Months Ended
                                        June 30,                    June 30,

(in thousands)                      2004      2003             2004       2003
- -------------------------------------------------------------------------------
Service cost                        $ 14      $ 15            $  28     $  30
Interest cost                         51        49              102        98
Expected return on plan assets       (44)      (34)             (88)      (68)
Amortization of prior service cost     2         2                4         4
Amortization of net loss              13        13               26        26
- -------------------------------------------------------------------------------
Net periodic benefit cost           $ 36      $ 45            $  72     $  90
===============================================================================


The Company expects to contribute $360,000 to its defined benefit plans in 2004.
As of June 30, 2004, $253,250 of contributions have been made.

The Company's defined  contribution  plan for the salaried  employees allows all
eligible  participants  to  contribute up to 41% (30% maximum on a pre-tax basis
and 11% maximum on an  after-tax  basis,  subject to IRS  limitations)  of their
compensation to the Plan. The Plan calls for the Company to contribute 1% of the
employee's  compensation  plus $0.50 for each $1.00 contributed by the employee,
subject to a maximum of from 4% to 6% of the employee's  compensation,  based on
the years of service.

The expense  associated with the defined  contribution  plans for the six months
ended June 30 was $307,000 in 2004 and $267,000 in 2003.


7. BORROWINGS
- -------------

On September 26, 2002,  the Company  entered into a new credit  agreement with a
syndicate  of three banks led by PNC Bank,  N.A.  The  agreement  provides for a
revolving  credit  facility of up to  $60,000,000  in  borrowings to support the
Company's working capital and other liquidity requirements.

The revolving  credit  facility,  which matures in September 2005, is secured by
substantially  all of the inventory and trade  receivables owned by the Company.
Availability  under the agreement is limited by the amount of eligible inventory
and accounts receivable applied against certain advance rates. At June 30, 2004,
the remaining  available  borrowings  under this  agreement  were  approximately
$24,365,000.  Interest  on the credit  facility  is based on LIBOR plus a spread
ranging from 1.75% to 2.50%.

The agreement includes financial  covenants  requiring a minimum net worth and a
minimum level for the fixed charge coverage ratio.  The agreement also restricts
dividends,  investments,  indebtedness,  and the  sale  of  certain  assets.  On
September 8, 2003, the first amendment to this agreement allowed for the sale of
the  Company's  equity  interest in a  specialty  trackwork  supplier.  For more
information  regarding the transaction,  see "Other Matters" in the Management's
Discussion and Analysis section of this report. As of June 30, 2004, the Company
was in compliance with all of the agreement's covenants.
  9


8. DISCONTINUED OPERATIONS
- --------------------------

In February  2003,  substantially  all of the assets of the Rail  segment's rail
signaling  and  communication  device  business  were  sold  for  $300,000.  The
operations of the rail signaling and communication  device business qualified as
a "component of an entity" under Statement of Financial  Accounting Standards No
144,  "Accounting for the Impairment or Disposal of Long-Lived Assets" and thus,
the  operations  were  classified  as  discontinued  and prior periods have been
restated.

Net sales and loss from discontinued operations were as follows:

                                     Three Months Ended         Six Months Ended
In thousands                            June 30, 2003            June 30, 2003
- --------------------------------------------------------------------------------
Net sales                                 $     -                    $    1
- --------------------------------------------------------------------------------
Pretax operating loss                     $   (60)                   $ (370)
Pretax loss on disposal                         -                       (70)
Income tax benefit                             23                       173
- --------------------------------------------------------------------------------

Loss from discontinued operations         $   (37)                   $ (267)
================================================================================


9. EARNINGS (LOSS) PER COMMON SHARE
- -----------------------------------

The following  table sets forth the  computation  of basic and diluted  earnings
(loss) per common share:



                                                          Three Months Ended                      Six Months Ended
                                                               June 30,                                June 30,
(in thousands, except earnings per share)                2004             2003                  2004              2003
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Numerator:
  Numerator for basic and diluted
    earnings (loss) per common share -
    net income (loss) available to common
    stockholders:
    Income from continuing operations                 $  1,295         $  1,123              $  1,182         $  1,187
    Loss from discontinued operations                        -              (37)                    -             (267)
- ------------------------------------------------------------------------------------------------------------------------
  Net income                                          $  1,295         $  1,086              $  1,182          $   920
========================================================================================================================
Denominator:
    Weighted average shares                              9,945            9,568                 9,876            9,546
- ------------------------------------------------------------------------------------------------------------------------
  Denominator for basic earnings
    per common share                                     9,945            9,568                 9,876            9,546

Effect of dilutive securities:
    Contingent issuable shares                               -                -                     -                2
    Employee stock options                                 309              103                   326               85
- ------------------------------------------------------------------------------------------------------------------------
  Dilutive potential common shares                         309              103                   326               87

  Denominator for diluted earnings
    per common share - adjusted weighted
    average shares and assumed conversions              10,254            9,671                10,202            9,633
========================================================================================================================
Basic and diluted earnings (loss) per common
  share:
  Continuing operations                               $   0.13         $   0.12              $   0.12         $   0.12
  Discontinued operations                                    -            (0.00)                    -            (0.03)
- ------------------------------------------------------------------------------------------------------------------------
Basic and diluted earnings per common share           $   0.13         $   0.11              $   0.12         $   0.10
========================================================================================================================


 10

10. COMMITMENTS AND CONTINGENT LIABILITIES
- ------------------------------------------

The Company is subject to laws and regulations relating to the protection of the
environment and the Company's efforts to comply with  environmental  regulations
may have an adverse effect on its future earnings. In the opinion of management,
compliance  with  the  present  environmental  protection  laws  will not have a
material adverse effect on the financial condition,  results of operations, cash
flows, competitive position, or capital expenditures of the Company.

The  Company  is  subject  to legal  proceedings  and  claims  that arise in the
ordinary course of its business. In the opinion of management, these proceedings
will not materially affect the financial position of the Company.

At June 30, 2004, the Company had outstanding letters of credit of approximately
$2,913,000.


11. BUSINESS SEGMENTS
- ---------------------

The Company is organized and evaluated by product group,  which is the basis for
identifying  reportable  segments.  The  Company is engaged in the  manufacture,
fabrication and  distribution of rail,  construction and tubular  products.  The
following  tables  illustrate  revenues and  profits/(losses)  of the Company by
segment:



                                    Three Months Ended                          Six Months Ended
                                      June 30, 2004                               June 30,2004
                             -----------------------------------------------------------------------------

                                   Net             Segment                    Net             Segment
(in thousands)                    Sales            Profit                    Sales         Profit/(Loss)
- ----------------------------------------------------------------------------------------------------------
                                                                                 
Rail products                  $  39,099          $  1,377                $  74,686          $  1,994
Construction products             32,421               157                   59,196              (899)
Tubular products                   5,307               756                    8,397               759
- ----------------------------------------------------------------------------------------------------------
  Total                        $  76,827          $  2,290                $ 142,279          $  1,854
==========================================================================================================




                                    Three Months Ended                          Six Months Ended
                                      June 30, 2003                               June 30,2003
                             -----------------------------------------------------------------------------

                                   Net             Segment                    Net             Segment
(in thousands)                    Sales            Profit                    Sales            Profit
- ----------------------------------------------------------------------------------------------------------
                                                                                 
Rail products                  $  37,709          $  1,195                $  69,335          $  1,876
Construction products             33,469               808                   57,433               281
Tubular products                   4,618               558                    8,547               923
- ----------------------------------------------------------------------------------------------------------
  Total                        $  75,796          $  2,561                $ 135,315          $  3,080
==========================================================================================================


Segment  profits,  as shown above,  include internal cost of capital charges for
assets used in the  segment at a rate of,  generally,  1-% per month.  There has
been no change in the  measurement  of segment  profit/(loss)  from December 31,
2003.  Accounts   receivable  for  the  Rail  segment  increased   approximately
$6,900,000 from year-end,  primarily related to an increase in sales of new rail
distribution products.

 11

The following  table provides a  reconciliation  of reportable net profit to the
Company's consolidated total:



                                                              Three Months Ended               Six Months Ended
                                                                    June 30,                        June 30,
(in thousands)                                                2004           2003             2004          2003
- -------------------------------------------------------------------------------------------------------------------
                                                                                              
Income for reportable segments                                $ 2,290      $ 2,561          $ 1,854       $ 3,080
Cost of capital for reportable segments                         2,682        2,662            5,080         5,087
Interest expense                                                 (469)        (578)            (932)       (1,157)
Other income                                                      350           54            1,044           374
Corporate expense and other unallocated charges                (2,693)      (2,857)          (5,074)       (5,435)
- -------------------------------------------------------------------------------------------------------------------

Income from continuing operations, before income taxes       $ 2,160       $ 1,842          $ 1,972       $ 1,949
===================================================================================================================



12. COMPREHENSIVE INCOME
- ------------------------

Comprehensive  income  represents net income plus certain  stockholders'  equity
changes not reflected in the Condensed  Consolidated  Statements of  Operations.
The components of comprehensive income, net of tax, were as follows:



                                                                            Three Months Ended              Six Months Ended
                                                                                 June 30,                        June 30,
(in thousands)                                                               2004         2003              2004         2003
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
Net income                                                                $ 1,295      $ 1,086           $ 1,182        $ 920
Unrealized derivative gains on cash flow hedges                                16           14                28           24
Foreign currency translation gains                                             24            -                 6            8
Reclassification adjustment for foreign currency translation losses
   included in net income                                                       -            -                 -           48
- ------------------------------------------------------------------------------------------------------------------------------
Comprehensive income                                                      $ 1,335      $ 1,100           $ 1,216      $ 1,000
==============================================================================================================================



13. RISKS AND UNCERTAINTIES
- ---------------------------

The  Company's CXT Rail  operations  and  Allegheny  Rail Products  division are
dependent on a Class I railroad for a significant portion of their business.  An
agreement to supply  concrete ties to this railroad  expired in September  2003.
The Company is still selling ties to this customer, although there are no longer
annual minimum quantity requirements. In December 2003, the Company bid on a new
concrete tie supply  agreement that is expected to be a 5 to 8 year  commitment.
If the bid is successful,  the Company will be required to establish one or more
new  facilities  to service this  agreement,  which would  require a significant
capital  investment.  If the Company is unsuccessful in the bidding process,  it
may cause the value of its two existing tie facilities  with total net assets of
approximately $7,055,000 to be partially impaired. Although an agreement has not
yet been signed, the Company expects to have a new agreement in place by the end
of the third quarter.


14. DERIVATIVE FINANCIAL INSTRUMENTS AND HEDGING ACTIVITIES
- -----------------------------------------------------------

The Company does not purchase or hold any derivative  financial  instruments for
trading purposes.  The Company uses derivative  financial  instruments to manage
interest rate exposure on variable-rate  debt,  primarily by using interest rate
collars and  variable  interest  rate swaps.  The  Company's  primary  source of
variable-rate  debt comes from its revolving  credit  agreement.  In conjunction
with the Company's  debt  refinancing  in the third quarter of 2002, the Company
discontinued cash flow hedge accounting  treatment for its interest rate collars
and has applied mark-to-market accounting prospectively.
 12

The Company has a  LIBOR-based  interest  rate collar  agreement,  which  became
effective  in March 2001 and  expires in March  2006,  with a notional  value of
$15,000,000,  a maximum  annual  interest  rate of 5.60%  and a  minimum  annual
interest rate of 5.00%. The counterparty to the collar agreement has the option,
on March 6, 2005, to convert the  $15,000,000  collar to a one-year,  fixed-rate
instrument with interest  payable at an annual rate of 5.49%.  The fair value of
this collar  agreement  was a liability  of  $611,000 as of June 30,  2004.  The
Company also had a  LIBOR-based  interest  rate collar  agreement,  which became
effective  in April 2001 and would have  expired in April 2006,  with a notional
value of  $10,000,000,  a maximum annual  interest rate of 5.14%,  and a minimum
annual interest rate of 4.97%. The counter-party to the collar agreement had the
option,  on April 18,  2004,  to convert  the  $10,000,000  collar to a two-year
fixed-rate instrument with interest payable at an annual rate of 5.48%. In April
2004, prior to the counter-party  option,  the Company  terminated this interest
rate collar agreement by purchasing it for its fair value of $707,000.

The Company  records  the  mark-to-market  adjustments  on these  interest  rate
collars in its  Condensed  Consolidated  Statements  of  Operations.  During the
second quarter of 2004 and 2003, the Company  recognized  $416,000 of income and
$121,000 of expense,  respectively,  to adjust these  instruments to fair value.
For the six months ended June 2004 and 2003, the Company recognized  $374,000 of
income and $110,000 of expense,  respectively,  to adjust these  instruments  to
fair  value.  The  Company  continues  to apply  cash flow hedge  accounting  to
interest rate swaps.

The Company  recognizes all derivative  instruments on the balance sheet at fair
value.  Fluctuations in the fair values of derivative  instruments designated as
cash flow hedges are recorded in accumulated  other  comprehensive  income,  and
reclassified  into earnings as the underlying  hedged items affect earnings.  To
the extent that a change in interest rate derivative  does not perfectly  offset
the change in value of the interest rate being hedged,  the ineffective  portion
is recognized in earnings immediately.

The  Company  is not  subject  to  significant  exposures  to changes in foreign
currency  exchange  rates.  The Company  will,  however,  manage its exposure to
changes  in  foreign  currency   exchange  rates  on  firm  sales  and  purchase
commitments by entering into foreign currency exchange contracts.  The Company's
risk management objective is to reduce its exposure to the effects of changes in
exchange rates on these transactions over the duration of the transaction.

 13

Item 2.  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- -------------------------------------------------------------------------------
OF OPERATIONS
- -------------

                                    Overview
                                    --------
General
- -------

L. B. Foster Company is a  manufacturer,  fabricator and distributor of products
utilized in the transportation infrastructure, construction and utility markets.
The Company is comprised of three business segments: Rail products, Construction
products and Tubular products.

Recent Developments
- -------------------

In April 2004, we terminated an interest rate collar  agreement by purchasing it
for its  fair  market  value  of $0.7  million.  See the  "Market  Risk and Risk
Management  Policies" section of this  Management's  Discussion and Analysis for
more information on this matter.


                          Critical Accounting Policies
                          ----------------------------

The  accompanying  consolidated  financial  statements  have  been  prepared  in
conformity with accounting  principles  generally accepted in the United States.
When more than one  accounting  principle,  or  method  of its  application,  is
generally  accepted,   management  selects  the  principle  or  method  that  is
appropriate  in the  Company's  specific  circumstances.  Application  of  these
accounting  principles  requires  management to make estimates  about the future
resolution of existing  uncertainties.  As a result, actual results could differ
from these estimates.  In preparing these financial  statements,  management has
made its best estimates and judgments of the amounts and disclosures included in
the financial  statements  giving due regard to materiality.  There have been no
material changes in the Company's policies or estimates since December 31, 2003.
For more  information  regarding the  Company's  critical  accounting  policies,
please see the  discussion  in  Management's  Discussion & Analysis of Financial
Condition and Results of Operations in Form 10-K for the year ended December 31,
2003.


                          New Accounting Pronouncements
                          -----------------------------

In December 2003, the FASB issued Statement of Financial Accounting Standard No.
132  (Revised  2003)  -  "Employers'   Disclosures   about  Pensions  and  Other
Post-retirement  Benefits" (SFAS 132R),  that replaces  existing FASB disclosure
requirements  for pensions and other  post-retirement  benefit plans.  SFAS 132R
requires  companies to provide more  complete  details  about their plan assets,
benefit obligations,  cash flows, benefit costs and other relevant  information.
In addition to expanded disclosures, the standard improves information available
to investors in interim financial statements. With certain exceptions, SFAS 132R
is effective  for fiscal  years ending after  December 31, 2003 and for quarters
beginning  after  December 31, 2003.  See Note 6 to the  consolidated  financial
statements in this 10-Q which  presents the additional  disclosures  required by
SFAS 132R.

 14

                              Results of Operations
                              ---------------------



                                                                 Three Months Ended                       Six Months Ended
                                                                      June 30,                                June 30,
                                                         -----------------------------------      ----------------------------------
                                                              2004                2003                 2004               2003
                                                         -----------------------------------      ----------------------------------
                                                                                   (Dollars in thousands)
Net Sales:
                                                                                                          
      Rail Products                                       $  39,099           $  37,709            $  74,686          $  69,335
      Construction Products                                  32,421              33,469               59,196             57,433
      Tubular Products                                        5,307               4,618                8,397              8,547
                                                         -----------------------------------      ----------------------------------
          Total Net Sales                                 $  76,827           $  75,796            $ 142,279          $ 135,315
                                                         ===================================      ==================================
Gross Profit:
      Rail Products                                       $   4,676           $   4,222            $   8,098          $   8,008
      Construction Products                                   3,992               4,357                6,525              7,163
      Tubular Products                                        1,205               1,050                1,640              1,852
      Other                                                    (540)               (433)                (948)              (894)
                                                         -----------------------------------      ----------------------------------
          Total Gross Profit                                  9,333               9,196               15,315             16,129
                                                         -----------------------------------      ----------------------------------

Expenses:
      Selling and administrative                              7,054               6,830               13,455             13,397
      expenses
      Interest expense                                          469                 578                  932              1,157
      Other income                                             (350)                (54)              (1,044)              (374)
                                                         -----------------------------------      ----------------------------------
          Total Expenses                                      7,173               7,354               13,343             14,180
                                                         -----------------------------------      ----------------------------------

Income From Continuing Operations
      Before Income Taxes                                     2,160               1,842                1,972              1,949
Income Tax Expense                                              865                 719                  790                762
                                                         -----------------------------------      ----------------------------------

Income From Continuing Operations                             1,295               1,123                1,182              1,187

Discontinued Operations:
      Loss From Operations of Foster Technologies                 -                 (60)                   -               (440)
      Income Tax Benefit                                          -                 (23)                   -               (173)
                                                         -----------------------------------      ----------------------------------
Loss on Discontinued Operations                                   -                 (37)                   -               (267)

                                                         -----------------------------------      ----------------------------------
Net Income                                                $   1,295           $   1,086            $   1,182           $    920
                                                         ===================================      ==================================

Gross Profit %:
      Rail Products                                           12.0%               11.2%                10.8%              11.5%
      Construction Products                                   12.3%               13.0%                11.0%              12.5%
      Tubular Products                                        22.7%               22.7%                19.5%              21.7%
          Total Gross Profit                                  12.1%               12.1%                10.8%              11.9%

 15

Second Quarter 2004 Results of Operations
- -----------------------------------------

Net income for the second  quarter of 2004 was $1.3  million  ($0.13 per diluted
share) on net sales of $76.8  million.  These results  compare  favorably to the
second  quarter of 2003 in which net income was $1.1 million  ($0.11 per diluted
share) on net sales of $75.8 million.

Net sales for the second  quarter of 2004 were $1.0 million higher than the same
period  in 2003.  This  improvement  came  primarily  from our Rail and  Tubular
segments.  Rail segment  sales  increased  3.7% due  primarily to an increase in
concrete  tie sales.  Also  increasing,  but to a lesser  extent,  were our rail
distribution and transit products businesses.  Construction  products' net sales
declined 3.1% as the lack of a new federal highway and transit bill continues to
hurt our fabricated products business. Additionally,  delays in federal spending
for concrete buildings, due to wildfire concerns,  contributed to the decline of
Construction  products sales. Tubular products' sales increased 14.9% and can be
attributed to increases in threaded product sales to the water well market.

The  Company's  gross  profit  margin  remained  steady  at 12.1% in the  second
quarters of 2004 and 2003. Rail products' profit margin increased 0.8 percentage
points,  primarily due to improvements in the concrete tie and rail distribution
businesses  mentioned  above.  The 0.7 percentage  point decline in Construction
products'  margin was due,  in part,  to  decreased  margins  at our  fabricated
products  business as  heightened  competition  for less  business has decreased
selling  prices and lower  volumes  have  created  plant  inefficiencies  at the
concrete building plants as well as the fabricated products facilities.  Tubular
products'  gross  profit  margin  held  steady  at 22.7% in the  second  quarter
comparisons.

Selling  and  administrative  expenses  increased  3.3%  compared  to the second
quarter  of 2003.  Interest  expense  declined  18.9%  from the  prior  year due
principally  to the April 2004  retirement  of a $10.0 million  notional  amount
LIBOR-based interest rate collar agreement. See "Market Risk and Risk Management
Policies" for more details on this matter.  Other Income  increased $0.3 million
primarily as a result of the  mark-to-market  adjustment we recorded  related to
our remaining interest rate collar.

The second  quarter  2004  effective  tax rate was 40%  compared  to 39% in last
year's second quarter.


First Six Months of 2004 Results of Operations
- ----------------------------------------------

For the first six months of 2004, net income was $1.2 million ($0.12 per diluted
share) on net sales of $142.3  million.  Net  income for the first six months of
2003 was $0.9 million ($0.10 per diluted share) on net sales of $135.3  million.
The prior year results include a net loss from  discontinued  operations of $0.3
million ($0.03 per diluted share).

Net sales for 2004  increased  5.1%  over the  first  six  months of 2003.  Rail
segment sales increased 7.7% due primarily to an increase in rail  distribution,
transit, and concrete tie sales. Construction products' net sales increased 3.1%
due to an increase in H-beam piling sales. Tubular products' sales declined 1.8%
from last  year's  first six months due to delays in  natural  gas  transmission
pipeline projects. While the high cost of steel is partially responsible for the
50% increase in threaded pipe sales,  it has also caused these  pipeline  delays
and, in turn, our coated pipe sales have declined approximately 50%.

The Company's six month gross profit margin  declined 1.1  percentage  points to
10.8%.  All three of the Company's  segments  contributed  to the decline.  Rail
products'  profit  margin  declined  0.7  percentage  points  due to the  mix of
products sold and low volume inefficiencies at our Niles, OH trackwork facility.
The 1.5 percentage  point decline in Construction  products'  margin was due, in
part,  to weaker  sales of higher  margin  fabricated  highway  products and low
volume inefficiency costs at our Spokane,  WA concrete buildings plant.  Tubular
products' gross profit margin  declined 2.2 percentage  points due to the higher
steel costs mentioned above.

Selling and  administrative  expenses remained at 2003 levels.  Interest expense
declined  19.4%  from the  prior  year as a result of the  previously  mentioned
collar retirement and a reduction in average borrowing levels during the current
year.  Other  Income  increased  $0.7  million  primarily  as a  result  of  the
 16

previously  mentioned second quarter  mark-to-market  adjustment recorded by the
Company related to our remaining interest rate collar and the first quarter gain
on the sale of the  Company's  former  Newport,  KY pipe coating  machinery  and
equipment which had been classified as "held for resale."

The effective tax rate during the first half of 2004 was 40% compared to 39% for
the same period last year.


                         Liquidity and Capital Resources
                         -------------------------------

The Company's capitalization is as follows:

                                             June 30,             December 31,
(in thousands)                                 2004                   2003
- ------------------------------------------------------------------------------
Debt:
Revolving credit facility                   $  21,000             $  17,000
Capital leases                                  1,283                 1,616
Other (primarily revenue bonds)                 2,821                 2,853
- ------------------------------------------------------------------------------
  Total Debt                                   25,104                21,469
- ------------------------------------------------------------------------------
Equity                                         73,091                70,544
- ------------------------------------------------------------------------------
Total Capitalization                        $  98,195             $  92,013
==============================================================================

Debt as a percentage of capitalization (debt plus equity) increased to 26% from
23% at the 2003 year end. Working capital was $53.0 million at June 30, 2004
compared to $46.8 million at December 31, 2003.

The Company's liquidity needs arise from seasonal working capital requirements,
capital expenditures, acquisitions and debt service obligations. The following
table summarized the impact of these items:

                                                             June 30,
(in thousands)                                          2004           2003
- -----------------------------------------------------------------------------
Liquidity needs:
Working capital and other assets and liabilities    $ (8,913)      $ (1,989)
Capital expenditures, net of asset sales                (559)        (1,279)
Scheduled debt service obligations - net                (365)          (457)
Cash interest                                            827          1,071
- -----------------------------------------------------------------------------
  Net liquidity requirements                          (9,010)        (2,654)
- -----------------------------------------------------------------------------
Liquidity sources (uses):
Internally generated cash flows before interest        2,268          2,829
Credit facility activity                               4,000         (2,000)
Equity transactions                                    1,331            246
Other                                                      -            245
- -----------------------------------------------------------------------------
  Net liquidity sources                                7,599          1,320
- -----------------------------------------------------------------------------
Net Change in Cash                                  $ (1,411)      $ (1,334)
=============================================================================


Capital expenditures were $1.5 million for the first six months of 2004 compared
to $1.3  million in the same period of 2003.  The amount of capital  spending in
2004 will  depend  upon the  outcome  of the  Company's  bid on a  concrete  tie
contract,  as a successful  outcome will require the construction of one or more
facilities.  Excluding  business  acquisitions  and the  potential  concrete tie
facilities,  capital expenditures for 2004 are expected to be approximately $4.0
million,  and  funded  by cash  flow  from  operations  and  available  external
financing sources.

The Company's  Board of Directors has authorized the purchase of up to 1,500,000
shares of its Common stock at prevailing  market prices.  No purchases have been
made since the first quarter of 2001.  From August 1997 through March 2001,  the
Company had repurchased  973,398 shares at a cost of
 17

approximately  $5.0  million.  The timing and  extent of future  purchases  will
depend on market  conditions and options  available to the Company for alternate
uses of its resources.

The Company has an agreement that provides for a revolving credit facility of up
to $60.0  million in borrowings  to support the  Company's  working  capital and
other liquidity  requirements.  The revolving credit facility,  which matures in
September 2005, is secured by substantially  all of the Company's  inventory and
trade receivables. Availability under this agreement is limited by the amount of
eligible  inventory and accounts  receivable  applied  against  certain  advance
rates.  Interest on the credit  facility is based on LIBOR plus a spread ranging
from 1.75% to 2.5%. Total revolving credit agreement borrowings at June 30, 2004
were $21.0 million,  an increase of $4.0 million from December 31, 2003. At June
30, 2004,  remaining available borrowings under this facility were approximately
$24.4 million. Outstanding letters of credit at June 30, 2004 were approximately
$2.9 million.  The letters of credit expire annually and are subject to renewal.
Management  believes its internal and external  sources of funds are adequate to
meet anticipated needs for the foreseeable future.

The credit agreement includes financial  covenants requiring a minimum net worth
and a minimum fixed charge  coverage  ratio.  The primary  restrictions  to this
agreement include investments,  indebtedness, and the sale of certain assets. On
September 8, 2003, the first amendment to this agreement allowed for the sale of
the  Company's  equity  interest in a  specialty  trackwork  supplier.  For more
information regarding the transaction, see "Other Matters". As of June 30, 2004,
the Company was in compliance with all of the agreement's covenants.


                         Off-Balance Sheet Arrangements
                         ------------------------------

The Company's off-balance sheet arrangements include operating leases,  purchase
obligations and standby letters of credit. A schedule of the Company's  required
payments under financial  instruments  and other  commitments as of December 31,
2003 are included in "Liquidity and Capital  Resources" section of the Company's
2003 Annual Report filed on Form 10-K. There have been no significant changes to
the Company's  contractual  obligations relative to the information presented in
the Form 10-K. These arrangements provide the Company with increased flexibility
relative to the utilization and investment of cash resources.


                      Dakota, Minnesota & Eastern Railroad
                      ------------------------------------

The  Company  maintains a  significant  investment  in the  Dakota,  Minnesota &
Eastern Railroad Corporation (DM&E), a privately held, regional railroad,  which
controls over 2,500 miles of track in eight states.

At June 30, 2004, the Company's investment was comprised of $0.2 million of DM&E
common  stock,  $1.5  million of Series B  Preferred  Stock and  warrants,  $6.0
million of Series C Preferred  Stock and  warrants,  $0.8  million of  Preferred
Series C-1 Stock and warrants,  and $0.5 million of Series D Preferred Stock and
warrants. In addition,  the Company has a receivable for accrued dividend income
on Preferred Stock of approximately $5.2 million. The Company owns approximately
13.6% of the DM&E.

In June 1997,  the DM&E announced its plan to build an extension from the DM&E's
existing  line into the low  sulfur  coal  market of the Powder  River  Basin in
Wyoming  and to  rebuild  approximately  600 miles of its  existing  track  (the
Project). The estimated cost of this project is expected to be in excess of $2.0
billion. The Surface  Transportation Board (STB) approved the Project in January
2002. In October 2003,  however,  the 8th U.S. Circuit Court of Appeals remanded
the matter to the STB and  instructed the STB to address,  in its  environmental
impact statement, the Project's effects on air quality, noise and vibration, and
preservation of historic sites. On January 30, 2004, the 8th U. S. Circuit Court
of Appeals denied petitions seeking a rehearing of the case.

If the Project  proves to be viable,  management  believes that the value of the
Company's  investment in the DM&E could increase  significantly.  If the Project
does not come to fruition,  management  believes that the value of the Company's
investment is supported by the DM&E's existing business.
 18

In December 2003, the DM&E received a Railroad  Rehabilitation  and  Improvement
Financing  (RRIF) Loan in the amount of $233.0 million from the Federal Railroad
Administration.  Funding provided by the 25-year loan was used to refinance debt
and upgrade infrastructure along parts of its existing route.


                                  Other Matters
                                  -------------

Specialty  trackwork  sales of the Company's  Rail segment have declined since a
decision  was made to  terminate  our  relationship  with a principal  trackwork
supplier  during the third  quarter of 2002.  In the third  quarter of 2003,  we
exchanged  our minority  ownership  interest and advances to this supplier for a
$5.5 million  promissory  note from the  supplier's  owner,  with  principal and
accrued  interest to be repaid beginning in January 2008. The value of this note
has been fully  reserved and no gain or loss was  recorded on this  transaction.
During  the  first  six  months of 2004 and 2003,  the  volume of  business  the
supplier  conducted  with the Company was  approximately  $1.6  million and $6.5
million, respectively.  Most of the combined order backlog was completed in 2003
and  approximately  $0.4 million  remained at June 30, 2004. If this supplier is
unable to perform,  it could have a further negative impact on earnings and cash
flows.

During  the  first  quarter  of  2003,  the  Company  sold  certain  assets  and
liabilities of its Foster Technologies subsidiary, engaged in the rail signaling
and communication  device business,  for $0.3 million.  This subsidiary had been
classified  as a  discontinued  operation in December  2002.  The loss from this
business in the first six months of 2003 was  principally due to losses incurred
up to the sale date,  as well as certain  charges  taken for employee  severance
costs and lease obligations.

We continue to evaluate the overall performance of our operations. A decision to
down-size  or  terminate  an existing  operation  could have a material  adverse
effect  on  near-term  earnings  but would not be  expected  to have a  material
adverse effect on the financial condition of the Company.


                                     Outlook
                                     -------

Our CXT Rail operations and Allegheny Rail Products  division are dependent on a
Class I railroad for a significant  portion of their business.  Our agreement to
supply  concrete ties to this railroad  expired in September  2003. We are still
selling  ties to this  customer,  although  there are no longer  annual  minimum
quantity  requirements.  In December  2003,  we bid on a new concrete tie supply
agreement  that  is  expected  to be a 5 to 8 year  commitment.  If  our  bid is
successful,  we will be  required to  establish  one or more new  facilities  to
service this agreement, which would require a significant capital investment. If
we are  unsuccessful in the bidding  process,  it may cause the value of our two
existing tie facilities with total net assets of  approximately  $7.1 million to
be  partially  impaired.  Although an  agreement  has not yet been  signed,  the
Company  expects  to have a new  agreement  in  place  by the  end of the  third
quarter.

Steel is a key  component in the products  that we sell.  In the past year,  the
price of scrap steel,  which is used by  mini-mills  to  manufacture  many steel
products, has more than doubled.  Although steel scrap prices moderated somewhat
in June, they have risen significantly  during the month of July.  Producers and
other  suppliers  continue  to quote high prices or are  quoting  monthly  price
surcharges.  Some of our suppliers are experiencing supply problems.  Since many
of the Company's  projects can be six months to twenty-four  months in duration,
we find ourselves caught in the middle of some of these pricing and availability
issues.  While we believe  this highly  unusual  situation  to be  temporary  in
nature, it could have a negative impact on the Company's sales volumes,  results
of operations and cash flows until the market normalizes.

In 2003, we received an increased but still limited  supply of sheet piling from
our  exclusive  supplier.  The  sheet  piling  supply  is still  not  adequately
consistent and reliable for our piling  business to grow  profitably.  We expect
this year to be pivotal in determining  whether sheet piling will  contribute to
the future growth of this business.
 19

Last year we began  implementing Lean Enterprise (Lean) across the organization.
Lean is a methodology as well as a mindset, utilized in managing a business that
focuses on the execution and continuous  improvement  of all business  processes
with the  objective  of  maximizing  speed and  flexibility  at the lowest cost.
Proper  implementation of Lean can lead to other benefits such as better quality
control and improved worker safety.

Lean has commenced at all of our  manufacturing  facilities and the  preliminary
results have been positive,  with  significant  improvement in  productivity  in
several  manufacturing  processes.  For these improvements to make a significant
impact on our financial results,  we must experience  increased volumes at these
facilities.

A  substantial  portion of the  Company's  operations  is heavily  dependent  on
governmental  funding of  infrastructure  projects.  Significant  changes in the
level of  government  funding  of  these  projects  could  have a  favorable  or
unfavorable  impact on the  operating  results of the  Company.  The most recent
extension  of the  federal  highway and  transit  bill  (TEA-21) is to expire in
September, 2004, as reauthorization of a successor bill continues to be delayed.
A  new  highway  and  transit  bill  is  important  to  the  future  growth  and
profitability  of many of the  Company's  businesses.  Additionally,  government
actions concerning taxation,  tariffs,  the environment,  or other matters could
impact the operating results of the Company. The Company's operating results may
also be affected negatively by adverse weather conditions.

Although  backlog is not  necessarily  indicative of future  operating  results,
total Company backlog at June 30, 2004, was  approximately  $119.4 million.  The
following table provides the backlog by business segment:

                                                    Backlog
                              --------------------------------------------------
                                June 30,        December 31,       June 30,
(In thousands)                    2004              2003             2003
- --------------------------------------------------------------------------------
Rail Products                  $ 37,702           $ 37,529        $ 41,023
Construction Products            78,030             67,100          74,780
Tubular Products                  3,639              1,035           4,421
- --------------------------------------------------------------------------------
                     Total     $119,371           $105,664        $120,224
================================================================================

The increase in Construction  segment  backlog from December 31, 2003,  resulted
from  increases in concrete  buildings  and earth  retention  walls,  and piling
backlog.  Increases  in threaded  pipe and pipe  coating  services  improved the
Tubular segment backlog from 2003 year end.

The decline in Rail segment  backlog from June 30, 2003  reflects a reduction in
transit products backlog,  while the increase in Construction  products' backlog
resulted primarily from an increase in concrete earth retention wall backlog.


                    Market Risk and Risk Management Policies
                    ----------------------------------------

The Company does not purchase or hold any derivative  financial  instruments for
trading purposes.  The Company uses derivative  financial  instruments to manage
interest rate exposure on variable-rate  debt,  primarily by using interest rate
collars and  variable  interest  rate swaps.  The  Company's  primary  source of
variable-rate  debt comes from its revolving  credit  agreement.  In conjunction
with the Company's  debt  refinancing  in the third quarter of 2002, the Company
discontinued cash flow hedge accounting  treatment for its interest rate collars
and has  applied  mark-to-market  accounting  prospectively.  The  Company has a
LIBOR-based interest rate collar agreement, which became effective in March 2001
and  expires in March  2006,  with a notional  value of  $15,000,000,  a maximum
annual interest rate of 5.60% and a minimum annual  interest rate of 5.00%.  The
counterparty  to the collar  agreement  has the  option,  on March 6,  2005,  to
convert  the  $15,000,000  collar  to a  one-year,  fixed-rate  instrument  with
interest  payable  at an annual  rate of 5.49%.  The fair  value of this  collar
agreement was a liability of $611,000 as of June 30, 2004.  The Company also had
a LIBOR-based  interest rate collar  agreement,  which became effective in April
2001 and expires in April 2006, with a notional value of $10,000,000,  a maximum
annual interest rate of 5.14%,  and a minimum annual interest rate of 4.97%. The
counter-party to the collar agreement had the option, on
 20

April 18,  2004,  to convert  the  $10,000,000  collar to a two-year  fixed-rate
instrument  with  interest  payable at an annual  rate of 5.48%.  In April 2004,
prior to the  counter-party  option,  the Company  terminated this interest rate
collar agreement by purchasing it for its fair value of $707,000.

Although  these  derivatives  are not deemed to be  effective  hedges of the new
credit  facility in  accordance  with the  provisions  of SFAS 133,  the Company
retained these  instruments as protection  against interest rate risk associated
with  the new  credit  agreement  and the  Company  records  the  mark-to-market
adjustments  on these  interest rate collars in its  consolidated  statements of
operations.  During the second quarter of 2004 and 2003, the Company  recognized
$416,000  of income and  $121,000  of  expense,  respectively,  to adjust  these
instruments  to fair  value.  For the six months  ended June 2004 and 2003,  the
Company recognized $374,000 of income and $110,000 of expense,  respectively, to
adjust these instruments to fair value. The Company continues to apply cash flow
hedge accounting to interest rate swaps.

The Company  recognizes all derivative  instruments on the balance sheet at fair
value.  Fluctuations in the fair values of derivative  instruments designated as
cash flow hedges are recorded in accumulated  other  comprehensive  income,  and
reclassified  into earnings as the underlying  hedged items affect earnings.  To
the extent that a change in interest rate derivative  does not perfectly  offset
the change in value of the interest rate being hedged,  the ineffective  portion
is recognized in earnings immediately.

The remaining  interest rate collar agreement has a minimum annual interest rate
of 5.00% to a maximum annual interest rate of 5.60%.  Since the interest rate on
the  revolving  credit  agreement  floats  with the  short-term  market  rate of
interest,  the  Company is exposed  to the risk that  these  interest  rates may
decrease  below the minimum  annual  interest  rate on the interest  rate collar
agreement. The effect of a 1% decrease in the applicable interest rate below the
5.00% minimum annual interest rate on $21.0 million of outstanding floating rate
debt would result in  increased  annual  interest  costs of  approximately  $0.2
million.

The  Company  is not  subject  to  significant  exposures  to changes in foreign
currency  exchange  rates.  The Company  will,  however,  manage its exposure to
changes  in  foreign  currency   exchange  rates  on  firm  sales  and  purchase
commitments by entering into foreign currency exchange contracts.  The Company's
risk management objective is to reduce its exposure to the effects of changes in
exchange rates on these transactions over the duration of the transaction.


                           Forward-Looking Statements
                           --------------------------

Statements  relating  to the  potential  value or  viability  of the DM&E or the
Project,  or  management's  belief  as  to  such  matters,  are  forward-looking
statements  and are  subject to numerous  contingencies  and risk  factors.  The
Company has based its assessment on information provided by the DM&E and has not
independently verified such information. In addition to matters mentioned above,
factors  which  can  adversely  affect  the value of the DM&E,  its  ability  to
complete  the Project or the  viability  of the Project  include the  following:
labor  disputes,  the outcome of certain  litigation,  any  inability  to obtain
necessary  environmental  and  government  approvals for the Project in a timely
fashion, the DM&E's ability to continue to obtain interim funding to finance the
Project,  the  expense of  environmental  mitigation  measures  required  by the
Surface  Transportation Board, an inability to obtain financing for the Project,
competitors' response to the Project,  market demand for coal or electricity and
changes in environmental laws and regulations.

The Company cautions readers that various factors could cause the actual results
of the Company to differ  materially  from those  indicated  by  forward-looking
statements made from time to time in news releases,  reports,  proxy statements,
registration   statements  and  other  written  communications   (including  the
preceding  sections of this  Management's  Discussion and Analysis),  as well as
oral statements, such as references made to the future profitability,  made from
time to time by representatives of the Company.  Additional delays in a Virginia
steel  mill's  production  of sheet  piling  products,  or  failure  to  produce
substantial  quantities  of sheet piling  products  could  adversely  impact the
Company's earnings. The inability to successfully negotiate a new sales contract
with a current  Class I railroad  customer  could have a negative  impact on the
operating  results of the Company.  The Company's  businesses  could be affected
adversely by continued  price  increases in the steel scrap  market.  Except for
historical information, matters
 21

discussed in such oral and written communications are forward-looking statements
that  involve  risks and  uncertainties,  including  but not  limited to general
business  conditions,  the  availability of material from major  suppliers,  the
impact of competition,  the seasonality of the Company's business,  the adequacy
of  internal  and  external  sources of funds to meet  financing  needs,  taxes,
inflation  and  governmental  regulations.  Sentences  containing  words such as
"anticipates",   "expects",   or   "will"   generally   should   be   considered
forward-looking statements.


Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------

See the  "Market  Risk and  Risk  Management  Policies"  section  under  Item 2,
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations.


Item 4. CONTROLS AND PROCEDURES

a)   As of the end of the period  covered by this report,  L. B. Foster  Company
     (the Company) carried out an evaluation, under the supervision and with the
     participation  of the Company's  management,  including the Chief Executive
     Officer and the Chief Financial Officer, of the effectiveness of the design
     and operation of the Company's  disclosure controls and procedures pursuant
     to  Exchange  Act  Rules  13a - 15(e)  and 15d -  15(e).  Based  upon  that
     evaluation,  the  Chief  Executive  Officer  and  Chief  Financial  Officer
     concluded  that  the  Company's  disclosure  controls  and  procedures  are
     effective  to timely  alert them to  material  information  relating to the
     Company (including its consolidated  subsidiaries)  required to be included
     in the Company's periodic SEC filings.

b)   There have been no significant  changes in the Company's  internal controls
     over financial reporting that occurred in the period covered by this report
     that have  materially  affected  or are  likely to  materially  affect  the
     Company's internal controls over financial reporting.




                            PART II OTHER INFORMATION
                            -------------------------

Item 1. LEGAL PROCEEDINGS
- -------------------------

See  Note  10,  "Commitments  and  Contingent  Liabilities",  to  the  Condensed
Consolidated Financial Statements.


Item 4. RESULTS OF VOTES OF SECURITY HOLDERS
- --------------------------------------------

At the Company's annual meeting held on May 26, 2004, the following individuals
were elected to the Board of Directors:

                                    For                                Withheld
Name                                Election                           Authority
- --------------------------------------------------------------------------------

Lee B. Foster II                    9,411,804                          36,174
Stan L. Hasselbusch                 9,365,949                          82,029
Henry J. Massman IV                 9,411,990                          35,988
Diane B. Owen                       9,411,990                          35,988
John W. Puth                        9,388,108                          59,870
William H. Rackoff                  9,411,890                          36,088

 22


Item 6. EXHIBITS AND REPORTS ON FORM 8-K
- ----------------------------------------

  a) EXHIBITS
     Unless marked by an asterisk, all exhibits are incorporated by reference:

        3.1    Restated Certificate of Incorporation, filed as Exhibit 3.1 to
               Form 10-Q for the quarter ended March 31, 2003.

        3.2    Bylaws of the Registrant, as amended to date, filed as Exhibit
               3.2 to Form 10-K for the year ended December 31, 2002.

        4.0    Rights Amendment, dated as of May 15, 1997 between L. B. Foster
               Company and American Stock Transfer & Trust Company, including
               the form of Rights Certificate and the Summary of Rights attached
               thereto, filed as Exhibit 4.0 to Form 10-K for the year ended
               December 31, 2002.

        4.0.1  Amended Rights Agreement dated as of May 14, 1998 between L.B.
               Foster Company and American Stock Transfer and Trust Company,
               filed as Exhibit 4.0.1 to Form 10-Q for the quarter ended March
               31, 2003.

        4.0.2  Revolving Credit and Security Agreement dated as of September 26,
               2002, between L. B. Foster Company and PNC Bank, N. A., filed as
               Exhibit 4.0.2 to Form 10-Q for the quarter ended September 30,
               2002.

        4.0.3  First Amendment to Revolving Credit and Security Agreement dated
               September 8, 2003, between the Registrant and PNC Bank, N.A,
               filed as Exhibit 4.0.3 to Form 10-Q for the quarter ended
               September 30, 2003.

      10.12    Lease between CXT Incorporated and Pentzer Development
               Corporation, dated April 1, 1993, filed as Exhibit 10.12 to
               Form 10-K for the year ended December 31, 1999.

      10.12.1  Second Amendment dated March 12, 1996 to lease between CXT
               Incorporated and Crown West Realty, LLC, successor, filed as
               Exhibit 10.12.1 to Form 10-K for the year ended December 31,
               1999.

      10.12.2  Third Amendment dated November 7, 2002 to lease between CXT
               Incorporated and Crown West Realty, LLC, filed as Exhibit
               10.12.2 to Form 10-K for the year ended December 31, 2002.

      10.12.3  Fourth Amendment dated December 15, 2003 to lease between CXT
               Incorporated and Crown West Realty, LLC, filed as Exhibit
               10.12.3 to Form 10-K for the year ended December 31, 2003.

      10.13    Lease between CXT Incorporated and Crown West Realty, L. L. C.,
               dated December 20, 1996, filed as Exhibit 10.13 to Form 10-K for
               the year ended December 31, 1999.

      10.13.1  Amendment dated June 29, 2001 between CXT Incorporated and Crown
               West Realty, filed as Exhibit 10.13.1 to Form 10-K for the year
               ended December 31, 2002.

      10.15    Lease between CXT Incorporated and Union Pacific Railroad
               Company, dated February 13, 1998, and filed as Exhibit 10.15 to
               Form 10-K for the year ended December 31, 1999.

      10.15.1  Renewal Rider for lease between CXT Incorporated, Union Pacific
               Railroad Company and Nevada Railroad Materials, Inc., dated
               December 17, 2003, and filed as Exhibit 10.15.1 to Form 10-K for
               the year ended December 31, 2003.
 23

      10.15.2  Renewal Rider for lease between CXT Incorporated and Union
               Pacific Railroad Company dated December 17, 2003 and filed as
               Exhibit 10.15.2 to Form 10-K for the year ended December 31,
               2003.

   *  10.16    Lease between Registrant and Suwanee Creek Business Center, LLC
               dated February 13, 2004.

      10.17    Lease between Registrant and the City of Hillsboro, TX dated
               February 22, 2002, filed as Exhibit 10.17 to Form 10-K for the
               year ended December 31, 2002.

      10.19    Lease between Registrant and American Cast Iron Pipe Company for
               pipe-coating facility in Birmingham, AL dated December 11, 1991,
               filed as Exhibit 10.19 to Form 10-K for the year ended December
               31, 2002.

      10.19.1  Amendment to Lease between Registrant and American Cast Iron
               Pipe Company for pipe-coating facility in Birmingham, AL dated
               November 15, 2000, and filed as Exhibit 10.19.2 to Form 10-K for
               the year ended December 31, 2000.

      10.20    Equipment Purchase and Service Agreement by and between the
               Registrant and LaBarge Coating LLC, dated July 31, 2003, and
               filed as Exhibit 10.20 to Form 10-Q for the quarter ended
               September 30, 2003.

   *  10.21    Stock Purchase Agreement, dated June 3, 1999 by and among the
               Registrant and the shareholders of CXT Incorporated.

      10.33.2  Amended and Restated 1985 Long-Term Incentive Plan as of
               February 26, 1997, filed as Exhibit 10.33.2 to Form 10-Q for the
               quarter ended March 31, 2003. **

      10.34    Amended and Restated 1998 Long-Term Incentive Plan as of February
               2, 2001, filed as Exhibit 10.34 to Form 10-K for the year ended
               December 31, 2000.  **

      10.45    Medical Reimbursement Plan effective January 1, 2004, filed as
               Exhibit 10.45 to Form 10-K for the year ended December 31, 2003.
               **

    * 10.46    Leased Vehicle Plan as amended and restated on June 9, 2004. **

      10.51    Supplemental Executive Retirement Plan, filed as Exhibit 10.51 to
               Form 10-K for the year ended December 31, 2002.  **

      10.52    Outside Directors' Stock Award Plan, filed as Exhibit 10.52 to
               Form 10-K for the year ended December 31, 2002.  **

      10.53    Directors' resolutions dated May 13, 2003, under which directors'
               compensation was established, filed as Exhibit 10.53 to Form 10-Q
               for the quarter ended June 30, 2003. **

      10.55    2004 Management Incentive Compensation Plan, filed as Exhibit
               10.55 to Form 10-K for the year ended December 31, 2003.

      19       Exhibits marked with an asterisk are filed herewith.

  *   31.1     Certification of Chief Executive Officer under Section 302 of the
               Sarbanes-Oxley Act of 2002.

  *   31.2     Certification of Chief Financial Officer under Section 302 of the
               Sarbanes-Oxley Act of 2002.

  *   32.0     Certification of Chief Executive Officer and Chief Financial
               Officer under Section 906 of the Sarbanes-Oxley Act of 2002.
 24

      **       Identifies management contract or compensatory plan or
               arrangement required to be filed as an Exhibit.



b) Reports on Form 8-K

               On April 20, 2004, the Registrant filed a current report on Form
               8-K under Item 12 announcing first quarter results.

               On July 21, 2004, the Registrant filed a current report on Form
               8-K under Item 12 announcing second quarter results.


 25






                                    SIGNATURE
                                    ---------



Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.






                                        L.B. FOSTER COMPANY
                                        -------------------
                                            (Registrant)


Date:  August 12, 2004                  By: /s/David J. Russo
       ---------------                  ---------------------
                                        David J. Russo
                                        Senior Vice President,
                                        Chief Financial Officer and Treasurer
                                       (Duly Authorized Officer of Registrant)